Intchains Group
ICG
BIGG DIGITAL ASSETS INC
BBKCF
NEPTUNE DIGITAL ASSETS CORP
NPPTF
Bitdeer Technologies
BTDR
FRMO CORP
FRMO
(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 83.07%56.47M | 32.24%22.61M | 191.68%38.3M | 274.87%97.33M | 2,612.12%36.26M | 338.93%30.84M | 143.21%17.1M | 390.85%13.13M | -685.78%-55.66M | 114.42%1.34M |
Net income from continuing operations | 220.46%29.53M | -417.51%-60.2M | 28.50%11M | 4,643.16%90.95M | 1,298.45%54.22M | 505.72%9.21M | 614.24%18.96M | 10,737.97%8.56M | -176.32%-2M | 115.74%3.88M |
Depreciation and amortization | -40.17%4.15M | 13.96%7.65M | 14.36%7.52M | 12.07%27.26M | 9.28%7.04M | 11.37%6.93M | 13.17%6.71M | 14.83%6.58M | 48.23%24.32M | 11.96%6.44M |
Deferred tax | 15.82%2.8M | -1,517.30%-24.21M | 149.84%475K | -1,407.34%-19.06M | -1,313.52%-19.03M | -56.45%2.42M | -191.45%-1.5M | 78.23%-953K | 110.35%1.46M | 90.97%-1.35M |
Other non cash items | -95.92%703K | -73.25%922K | -257.86%-221K | 1,513.27%20.55M | -172.15%-285K | 959.64%17.25M | 10,345.45%3.45M | 117.90%140K | -52.67%1.27M | 117.90%395K |
Change In working capital | 115.64%3.59M | -0.61%-23.88M | 137.36%5.59M | 34.93%-79.08M | 10.28%-17.42M | 32.91%-22.96M | 55.43%-23.73M | -2.22%-14.97M | -82.18%-121.54M | -25.67%-19.42M |
-Change in receivables | 1,301.43%25.39M | -114.89%-10.49M | 338.98%8.46M | 99.62%-266K | 150.74%6.34M | 159.25%1.81M | 89.29%-4.88M | 59.36%-3.54M | -227.29%-69.86M | 13.08%-12.5M |
-Change in inventory | -11.26%-23.04M | 25.02%-11.33M | -9.19%-11.62M | 9.27%-67.71M | -72.52%-21.24M | 21.16%-20.71M | 37.76%-15.12M | 9.55%-10.64M | -44.76%-74.63M | -114.45%-12.31M |
-Change in prepaid assets | 90.72%-407K | -27.16%-2.43M | 214.30%4.57M | -1,428.62%-18.91M | -1,295.70%-8.62M | -973.90%-4.39M | -241.36%-1.91M | -4.86%-3.99M | 90.51%-1.24M | 112.15%721K |
-Change in payables and accrued expense | 402.14%1.64M | 120.23%370K | 30.64%4.19M | -69.42%7.32M | 20.18%5.62M | 106.03%327K | -112.16%-1.83M | -66.75%3.21M | 54.26%23.93M | -32.26%4.67M |
-Change in other working capital | ---- | ---- | ---- | 83.65%483K | ---- | ---- | ---- | ---- | -92.91%263K | --0 |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 83.07%56.47M | 32.24%22.61M | 191.68%38.3M | 274.87%97.33M | 2,612.12%36.26M | 338.93%30.84M | 143.21%17.1M | 390.85%13.13M | -685.78%-55.66M | 114.42%1.34M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 180.46%35.72M | 616.77%34.47M | 71.64%18.38M | -129.34%-16.08M | 181.25%24.28M | -553.67%-44.4M | -132.29%-6.67M | -31.82%10.71M | 352.08%54.79M | 744.73%8.63M |
Net PPE purchase and sale | -63.60%-5.45M | -4.47%-4.54M | -49.56%-5.82M | 21.17%-15.21M | -2.33%-3.65M | 47.51%-3.33M | 2.01%-4.34M | 21.44%-3.89M | 8.89%-19.3M | 55.98%-3.56M |
Net business purchase and sale | ---- | ---- | ---- | ---988K | ---- | ---- | ---- | ---- | --0 | ---- |
Net investment purchase and sale | 202.73%41.17M | 2,260.20%39.51M | 51.37%22.11M | -99.16%625K | 128.99%27.93M | -348.39%-40.08M | -107.29%-1.83M | -29.34%14.61M | 2,510.15%74.09M | 198.60%12.2M |
Net other investing changes | --0 | ---500K | --2.1M | ---500K | --988K | ---988K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 180.46%35.72M | 616.77%34.47M | 71.64%18.38M | -129.34%-16.08M | 181.25%24.28M | -553.67%-44.4M | -132.29%-6.67M | -31.82%10.71M | 352.08%54.79M | 744.73%8.63M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -47,531.13%-100.55M | -4.83%8.27M | -157.70%-794K | 39.42%16.2M | 3.24%5.92M | 135.16%212K | -4.79%8.69M | 152.10%1.38M | 1,290.19%11.62M | 93.68%5.74M |
Net issuance payments of debt | -15.83%-578K | -15.73%-559K | -16.03%-550K | -13.14%-1.98M | -16.15%-525K | -13.15%-499K | -11.55%-483K | -11.53%-474K | -20.68%-1.75M | -14.43%-452K |
Proceeds from stock option exercised by employees | -41.97%484K | -10.77%8.92M | -89.23%238K | -5.28%20.41M | 1.51%7.37M | -51.65%834K | -12.78%10M | 100.45%2.21M | 17.33%21.55M | -17.71%7.26M |
Net other financing activities | 41.46%-72K | 89.17%-89K | -34.26%-482K | 72.75%-2.23M | 13.87%-925K | 93.48%-123K | 56.74%-822K | 89.18%-359K | 49.14%-8.18M | 80.36%-1.07M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -47,531.13%-100.55M | -4.83%8.27M | -157.70%-794K | 39.42%16.2M | 3.24%5.92M | 135.16%212K | -4.79%8.69M | 152.10%1.38M | 1,290.19%11.62M | 93.68%5.74M |
Net cash flow | ||||||||||
Beginning cash position | 152.55%288.33M | 135.63%223.11M | 139.75%167.49M | 17.65%69.86M | 83.72%100.76M | 96.05%114.17M | 38.91%94.69M | 17.65%69.86M | -14.77%59.38M | -17.27%54.84M |
Current changes in cash | 37.29%-8.37M | 241.80%65.36M | 121.63%55.89M | 806.52%97.46M | 323.19%66.46M | -258.02%-13.34M | 295.44%19.12M | 194.72%25.22M | 194.33%10.75M | 305.35%15.71M |
Effect of exchange rate changes | 828.57%510K | -139.50%-141K | 33.42%-257K | 161.76%168K | 138.64%267K | -120.83%-70K | 346.21%357K | -269.30%-386K | -124.59%-272K | -193.76%-691K |
End cash Position | 178.37%280.48M | 152.55%288.33M | 135.63%223.11M | 139.75%167.49M | 139.75%167.49M | 83.72%100.76M | 96.05%114.17M | 38.91%94.69M | 17.65%69.86M | 17.65%69.86M |
Free cash flow | 85.43%51.02M | 41.69%18.08M | 251.61%32.47M | 209.55%82.12M | 1,565.89%32.62M | 242.87%27.51M | 128.99%12.76M | 197.51%9.24M | -541.88%-74.96M | 87.18%-2.23M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- |